Highlights

[XDL] QoQ Annualized Quarter Result on 2014-09-30 [#3]

Stock [XDL]: XIDELANG HOLDINGS LTD
Announcement Date 26-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     -0.99%    YoY -     15.38%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 515,176 410,168 530,035 547,228 526,104 295,320 367,623 25.31%
  QoQ % 25.60% -22.61% -3.14% 4.02% 78.15% -19.67% -
  Horiz. % 140.14% 111.57% 144.18% 148.86% 143.11% 80.33% 100.00%
PBT 14,244 23,372 67,208 82,669 83,722 49,556 78,418 -68.03%
  QoQ % -39.06% -65.22% -18.70% -1.26% 68.94% -36.81% -
  Horiz. % 18.16% 29.80% 85.70% 105.42% 106.76% 63.19% 100.00%
Tax -5,196 -7,240 -17,629 -25,425 -25,906 -15,772 -19,493 -58.68%
  QoQ % 28.23% 58.93% 30.66% 1.86% -64.25% 19.09% -
  Horiz. % 26.66% 37.14% 90.44% 130.43% 132.90% 80.91% 100.00%
NP 9,048 16,132 49,579 57,244 57,816 33,784 58,925 -71.42%
  QoQ % -43.91% -67.46% -13.39% -0.99% 71.13% -42.67% -
  Horiz. % 15.36% 27.38% 84.14% 97.15% 98.12% 57.33% 100.00%
NP to SH 9,048 16,132 49,579 57,244 57,816 33,784 58,925 -71.42%
  QoQ % -43.91% -67.46% -13.39% -0.99% 71.13% -42.67% -
  Horiz. % 15.36% 27.38% 84.14% 97.15% 98.12% 57.33% 100.00%
Tax Rate 36.48 % 30.98 % 26.23 % 30.76 % 30.94 % 31.83 % 24.86 % 29.22%
  QoQ % 17.75% 18.11% -14.73% -0.58% -2.80% 28.04% -
  Horiz. % 146.74% 124.62% 105.51% 123.73% 124.46% 128.04% 100.00%
Total Cost 506,128 394,036 480,456 489,984 468,288 261,536 308,698 39.17%
  QoQ % 28.45% -17.99% -1.94% 4.63% 79.05% -15.28% -
  Horiz. % 163.96% 127.64% 155.64% 158.73% 151.70% 84.72% 100.00%
Net Worth 1,229,599 0 589,020 0 0 0 553,434 70.52%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 222.18% 0.00% 106.43% 0.00% 0.00% 0.00% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 1,229,599 0 589,020 0 0 0 553,434 70.52%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 222.18% 0.00% 106.43% 0.00% 0.00% 0.00% 100.00%
NOSH 1,160,000 1,164,761 1,132,730 1,191,989 1,109,411 1,084,117 907,269 17.85%
  QoQ % -0.41% 2.83% -4.97% 7.44% 2.33% 19.49% -
  Horiz. % 127.86% 128.38% 124.85% 131.38% 122.28% 119.49% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 1.76 % 3.93 % 9.35 % 10.46 % 10.99 % 11.44 % 16.03 % -77.16%
  QoQ % -55.22% -57.97% -10.61% -4.82% -3.93% -28.63% -
  Horiz. % 10.98% 24.52% 58.33% 65.25% 68.56% 71.37% 100.00%
ROE 0.74 % - % 8.42 % - % - % - % 10.65 % -83.18%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 6.95% 0.00% 79.06% 0.00% 0.00% 0.00% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 44.41 35.21 46.79 45.91 47.42 27.24 40.52 6.32%
  QoQ % 26.13% -24.75% 1.92% -3.18% 74.08% -32.77% -
  Horiz. % 109.60% 86.90% 115.47% 113.30% 117.03% 67.23% 100.00%
EPS 0.78 0.72 2.19 5.08 5.20 3.12 6.49 -75.74%
  QoQ % 8.33% -67.12% -56.89% -2.31% 66.67% -51.93% -
  Horiz. % 12.02% 11.09% 33.74% 78.27% 80.12% 48.07% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.0600 0.0000 0.5200 0.0000 0.0000 0.0000 0.6100 44.69%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 173.77% 0.00% 85.25% 0.00% 0.00% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,804,883
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 28.54 22.73 29.37 30.32 29.15 16.36 20.37 25.29%
  QoQ % 25.56% -22.61% -3.13% 4.01% 78.18% -19.69% -
  Horiz. % 140.11% 111.59% 144.18% 148.85% 143.10% 80.31% 100.00%
EPS 0.50 0.89 2.75 3.17 3.20 1.87 3.26 -71.45%
  QoQ % -43.82% -67.64% -13.25% -0.94% 71.12% -42.64% -
  Horiz. % 15.34% 27.30% 84.36% 97.24% 98.16% 57.36% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6813 0.0000 0.3263 0.0000 0.0000 0.0000 0.3066 70.53%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 222.21% 0.00% 106.43% 0.00% 0.00% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.1350 0.1050 0.1000 0.1650 0.2000 0.2850 0.4700 -
P/RPS 0.30 0.30 0.21 0.36 0.42 1.05 1.16 -59.51%
  QoQ % 0.00% 42.86% -41.67% -14.29% -60.00% -9.48% -
  Horiz. % 25.86% 25.86% 18.10% 31.03% 36.21% 90.52% 100.00%
P/EPS 17.31 7.58 2.28 3.44 3.84 9.15 7.24 79.09%
  QoQ % 128.36% 232.46% -33.72% -10.42% -58.03% 26.38% -
  Horiz. % 239.09% 104.70% 31.49% 47.51% 53.04% 126.38% 100.00%
EY 5.78 13.19 43.77 29.11 26.06 10.93 13.82 -44.16%
  QoQ % -56.18% -69.87% 50.36% 11.70% 138.43% -20.91% -
  Horiz. % 41.82% 95.44% 316.71% 210.64% 188.57% 79.09% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.13 0.00 0.19 0.00 0.00 0.00 0.77 -69.55%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 16.88% 0.00% 24.68% 0.00% 0.00% 0.00% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 28/05/15 10/02/15 26/11/14 19/08/14 21/05/14 25/02/14 -
Price 0.1700 0.1100 0.1100 0.1350 0.1900 0.2050 0.3650 -
P/RPS 0.38 0.31 0.24 0.29 0.40 0.75 0.90 -43.81%
  QoQ % 22.58% 29.17% -17.24% -27.50% -46.67% -16.67% -
  Horiz. % 42.22% 34.44% 26.67% 32.22% 44.44% 83.33% 100.00%
P/EPS 21.79 7.94 2.51 2.81 3.65 6.58 5.62 147.41%
  QoQ % 174.43% 216.33% -10.68% -23.01% -44.53% 17.08% -
  Horiz. % 387.72% 141.28% 44.66% 50.00% 64.95% 117.08% 100.00%
EY 4.59 12.59 39.79 35.57 27.43 15.20 17.79 -59.57%
  QoQ % -63.54% -68.36% 11.86% 29.68% 80.46% -14.56% -
  Horiz. % 25.80% 70.77% 223.66% 199.94% 154.19% 85.44% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.16 0.00 0.21 0.00 0.00 0.00 0.60 -58.67%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 26.67% 0.00% 35.00% 0.00% 0.00% 0.00% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

298  640  530  486 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.17-0.065 
 CAREPLS 1.76+0.27 
 COMFORT 3.84+0.41 
 SUPERMX-HB 0.19-0.045 
 MQTECH 0.0850.00 
 AT 0.085+0.005 
 IRIS 0.25-0.02 
 HLT-WA 0.45+0.04 
 HLT 0.73+0.075 
 VIVOCOM 0.040.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers